67.88
Revenue$M
400.4
398.4
410.2
416.7
424.8
421.3
431.8
448.7
445.1
451.9
71.88
1.25%
1.14%
87
17.98
Revenue growth%
15.46
13.29
10.58
9.29
7.27
7.68
4.72
2.54
4.51
4.67
10.44
4.67
7.48
26
10.71
Gross margin%
8.98
8.24
5.66
8.06
6.49
9.43
8.20
6.62
7.57
7.79
9.16
7.79
7.93
61
2.61
Operating margin%
20.42
17.49
18.63
17.10
14.58
11.83
14.17
14.49
12.11
13.17
27.29
13.17
14.53
17
4.62
Net margin%
29.18
26.27
23.87
26.13
23.48
21.50
19.46
18.95
16.20
17.82
26.17
18.95
22.49
36
26.02
P/E ratio (avg)x
14.60
15.61
14.91
13.38
13.32
14.25
14.03
15.23
14.60
16.12
18.49
14.60
14.60
41
16.74
EV/EBITx
35.07
36.61
37.81
40.11
47.76
50.12
48.96
47.51
52.73
56.87
11.02
50.12
47.64
25
20.16
FCF yield (avg)%
4.48
5.91
4.24
2.45
0.40
0.40
0.40
0.40
3.05
2.17
2.67
0.40
2.31
48
8.44
FCF margin%
21.41
23.45
25.04
27.24
26.03
27.38
29.06
28.58
29.64
30.98
3.66
29.06
27.31
18
0.263
FCF / Net incomex
1.466
1.487
1.720
1.949
2.203
2.120
2.169
2.146
2.221
2.461
1.470
2.169
2.133
24
11.93
ROIC%
7.72
8.98
7.52
10.26
12.94
11.79
9.81
10.99
13.72
14.79
17.45
11.79
10.63
93
10.29
Return on equity%
16.69
19.57
21.41
23.52
22.69
25.10
22.27
19.76
18.90
16.21
8.73
19.76
20.59
24
3.05
Return on assets%
14.72
13.77
15.67
14.47
16.54
18.14
16.08
18.83
19.18
16.60
16.71
18.14
16.31
22
2.17
EPS$
21.22
24.98
26.67
29.13
32.77
38.82
41.46
46.39
46.89
46.79
2.27
7.39%
9.84%
—
8.70
EPS growth%
12.36
10.07
10.99
11.37
12.66
10.87
9.80
8.65
8.31
10.20
24.28
9.80
10.53
74
8.63
Bookvalue per sh$
19.10
21.80
22.14
24.78
23.50
24.57
27.30
27.44
27.10
25.96
5.24
2.01%
4.04%
—
10.57
FCF per share$
4.11
4.44
4.35
3.96
4.43
4.89
4.91
4.56
4.51
4.19
5.99
(1.12%)
0.87%
—
9.56
Dividend per sh$
14.32
13.90
12.43
11.82
11.25
10.76
11.73
10.63
10.30
11.18
6.14
(0.13%)
(1.30%)
—
13.23
Div yield (avg)%
6.58
8.49
7.67
4.67
1.89
1.91
0.40
0.41
1.30
0.87
23.51
0.87
1.90
42
22.65
Payout ratio%
15.48
15.17
15.89
17.58
17.33
17.17
19.74
17.51
15.94
18.33
20.83
17.51
17.25
15
18.41
Shares (diluted)M
18.95
16.92
14.92
14.67
13.01
13.75
12.28
11.83
10.85
10.25
17.82
(4.67%)
(5.15%)
36
25.21
Buyback yield%
13.50
14.08
12.81
11.76
10.09
10.38
10.00
11.20
9.85
7.56
3.44
10.00
10.79
55
0.439
D/E ratiox
2.439
2.714
2.922
2.973
2.859
3.057
3.614
3.768
4.005
4.240
1.718
3.768
3.015
56
43.40
Enterprise value$M
513.9
510.9
532.1
530.4
631.6
637.0
641.3
617.1
726.6
783.9
208.0
4.42%
3.98%
40
83.07
LT debt$M
109.5
108.4
121.9
110.4
122.3
116.5
113.2
117.4
114.2
112.6
334.4
(1.63%)
(0.22%)
32
Revenue
$451.9M
1.14%
1.00×
Cost of revenue
$316.3M
1.14%
1.00×
Operating expenses
$87.50M
1.83%
1.07×
Property and equipment
17.01%